Income Statement for GNTWD

	Stemtech Corp (GNTWD)
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31		2024-Jun-30	2024-Mar-31		2023-Dec-31									2021-May-31	2021-Feb-28	2020-Nov-30	2020-Aug-31	2020-May-31	2020-Feb-29	2019-Nov-30	2019-Aug-31	2019-May-31	2019-Feb-28	2018-Nov-30	2018-Aug-31	2018-May-31	2018-Feb-28	2017-Nov-30	2017-Aug-31	2017-May-31	2017-Feb-28	2016-Nov-30	2016-Aug-31	2016-May-31	2016-Feb-29	2015-Nov-30	2015-Aug-31	2015-May-31	2015-Feb-28	2014-Nov-30	2014-Aug-31	2014-May-31		2013-Nov-30
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024		Q2-FY2024	Q1-FY2024		Q4-FY2023									Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015	Q1-FY2015	Q4-FY2014	Q3-FY2014		Q1-FY2014
Total Revenue		852,300$	697,925$	868,046$	1,313,690$	1,031,630$	1,325,800$	1,382,570$			1,133,341$
QoQ%		22.12%	(19.60%)	(33.92%)	27.34%	(22.19%)	(4.11%)
YoY%		(17.38%)	(47.36%)	(37.22%)		(8.97%)
Cost Of Revenue		169,817$	145,909$	147,782$	268,593$	380,205$	332,177$	345,369$			244,817$
Gross Profit		682,483$	552,016$	720,264$	1,045,097$	651,425$	993,623$	1,037,201$			888,524$
Gross Margin		80.08%	79.09%	82.98%	79.55%	63.15%	74.95%	75.02%			78.40%
Operating Expenses		1,021,700$	853,004$	1,925,169$	1,011,934$	1,367,895$	1,685,932$	2,048,012$			2,139,534$								3,654$	4,390$	2,193$	8,753$	2,962$	4,100$	3,079$	8,842$	3,554$	4,759$	2,994$	7,301$	4,076$	5,770$	7,669$	13,885$	8,754$	8,293$	5,556$	9,684$	6,574$	2,486$	4,785$	7,251$	1,385$	6,228$	1,776$	14,706$	12,335$	3,937$	4,354$
Operating Income		(339,217$)	(300,988$)	(1,204,905$)	33,163$	(716,470$)	(692,309$)	(1,010,811$)			(1,251,010$)								(3,654$)	(4,390$)	(2,193$)	(8,753$)	(2,962$)	(4,100$)	(3,079$)	(8,842$)	(3,554$)	(4,759$)	(2,994$)	(7,301$)	(4,076$)	(5,770$)	(7,669$)	(13,885$)	(8,754$)	(8,293$)	(5,556$)	(9,684$)	(6,574$)	(2,486$)	(4,785$)	(7,251$)	(1,385$)	(6,228$)	(1,776$)	(14,706$)	(12,335$)	(3,936$)	(4,354$)
Operating Margin		(39.80%)	(43.13%)	(138.81%)	2.52%	(69.45%)	(52.22%)	(73.11%)			(110.38%)
Interest Income
Interest Expenses																			3,609$	3,531$	3,570$	3,610$	3,609$	3,570$	3,099$	3,072$	3,035$	2,969$	3,002$	3,035$	2,840$	2,476$	2,503$	2,531$	2,268$	1,983$	1,859$	1,443$	1,215$	1,196$	1,012$	807$	807$	789$	798$	808$	807$		798$
Income Before Tax		(812,541$)	(296,280$)	(1,458,726$)	(396,580$)	(1,171,405$)	(784,087$)	(1,420,629$)			(2,272,391$)								(58,538$)	(8,622$)	(6,163$)	(12,763$)	(6,971$)	(8,070$)	(6,578$)	(12,314$)	(6,989$)	(8,128$)	(6,396$)	(10,736$)	(7,316$)	(8,646$)	(10,572$)	(16,893$)	(11,389$)	(10,765$)	(7,415$)	(11,127$)	(7,789$)	(3,682$)	(5,797$)	(8,058$)	(2,192$)	(7,017$)	(2,574$)	(15,514$)	(13,142$)	(4,725$)	(5,152$)
Tax Expenses											(35,417$)
Net Income		(812,541$)	(296,280$)	(1,458,726$)	(396,580$)	(1,171,405$)	(784,087$)	(1,420,629$)			(2,236,974$)								(58,538$)	(8,622$)	(6,163$)	(12,763$)	(6,971$)	(8,070$)	(6,578$)	(12,314$)	(6,989$)	(8,128$)	(6,396$)	(10,736$)	(7,316$)	(8,646$)	(10,572$)	(16,893$)	(11,389$)	(10,765$)	(7,415$)	(11,127$)	(7,789$)	(3,682$)	(5,797$)	(8,058$)	(2,192$)	(7,017$)	(2,574$)	(15,514$)	(13,142$)	(4,725$)	(5,152$)
Profit Margin		(95.34%)	(42.45%)	(168.05%)	(30.19%)	(113.55%)	(59.14%)	(102.75%)			(197.38%)
TTM		(79.43%)	(84.96%)	(83.95%)	(74.65%)
Earnings to Minority		(3,135$)	(3,135$)	(3,135$)	0$	(925$)	69$	(2,279$)			(244$)
Earnings to Common Shareholders		(809,406$)	(293,145$)	(1,455,591$)	(396,580$)	(1,170,480$)	(784,156$)	(1,418,350$)			(2,236,730$)								(58,538$)	(8,622$)	(6,163$)	(12,763$)	(6,971$)	(8,070$)	(6,578$)	(12,314$)	(6,989$)	(8,128$)	(6,396$)	(10,736$)	(7,316$)	(8,646$)	(10,572$)	(16,893$)	(11,389$)	(10,765$)	(7,415$)	(11,127$)	(7,789$)	(3,682$)	(5,797$)	(8,058$)	(2,192$)	(7,017$)	(2,574$)	(15,514$)	(13,142$)	(4,725$)	(5,152$)
QoQ%		(176.11%)	79.86%	(267.04%)	66.12%	(49.27%)	44.71%												(578.94%)	(39.90%)	51.71%	(83.09%)	13.62%	(22.68%)	46.58%	(76.19%)	14.01%	(27.08%)	40.43%	(46.75%)	15.38%	18.22%	37.42%	(48.33%)	(5.80%)	(45.18%)	33.36%	(42.86%)	(111.54%)	36.48%	28.06%	(267.61%)	68.76%	(172.61%)	83.41%	(18.05%)	(178.14%)	8.29%	76.25%
YoY%		30.85%	62.62%	(2.63%)		47.67%													(739.74%)	(6.84%)	6.31%	(3.65%)	.26%	.71%	(2.85%)	(14.70%)	4.47%	5.99%	39.50%	36.45%	35.76%	19.68%	(42.58%)	(51.82%)	(46.22%)	(192.37%)	(27.91%)	(38.09%)	(255.34%)	47.53%	(125.21%)	48.06%	83.32%	(48.51%)	50.04%	28.48%	(366.53%)		(34.03%)
Earnings Per Share, Basic		(0.01$)	0.00$	(0.01$)	0.00$	(0.01$)	(0.01$)	(0.02$)			(0.04$)								(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Earnings Per Share, Diluted		(0.01$)	0.00$	(0.01$)	0.00$	(0.01$)	(0.01$)	(0.02$)			(0.04$)								(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic		0.00$	0.00$	(0.01$)	0.00$	(0.01$)	0.00$	0.01$			(0.01$)								0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Unlevered FCF Per Share, Diluted		0.00$	0.00$	(0.01$)	0.00$	(0.01$)	0.00$	0.01$			(0.01$)								0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Average Shares, Basic		150,103,257	142,443,444	118,697,641	153,997,179	120,569,794	116,754,047	83,469,544			58,307,347								10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	11,292,562	10,800,000	10,800,000	9,814,286
Average Shares, Diluted		150,103,257	142,443,444	118,697,641	153,997,179	120,569,794	116,754,047	83,469,544			58,307,347								10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	10,800,000	11,292,562	10,800,000	10,800,000	9,814,286
EBIT		(812,541$)	(296,280$)	(1,458,726$)	(396,580$)	(1,171,405$)	(784,087$)	(1,420,629$)			(2,272,391$)								(54,929$)	(5,091$)	(2,593$)	(9,153$)	(3,362$)	(4,500$)	(3,479$)	(9,242$)	(3,954$)	(5,159$)	(3,394$)	(7,701$)	(4,476$)	(6,170$)	(8,069$)	(14,362$)	(9,121$)	(8,782$)	(5,556$)	(9,684$)	(6,574$)	(2,486$)	(4,785$)	(7,251$)	(1,385$)	(6,228$)	(1,776$)	(14,706$)	(12,335$)	(4,725$)	(4,354$)
EBITDA		(770,664$)	(254,403$)	(1,416,850$)	(211,583$)	(1,171,405$)	(778,753$)	(1,266,494$)			(2,152,793$)								(54,929$)	(5,091$)	(2,593$)	(9,153$)	(3,362$)	(4,500$)	(3,479$)	(9,242$)	(3,954$)	(5,159$)	(3,394$)	(7,701$)	(4,476$)	(6,170$)	(8,069$)	(14,362$)	(9,121$)	(8,782$)	(5,556$)	(9,684$)	(6,574$)	(2,486$)	(4,785$)	(7,251$)	(1,385$)	(6,228$)	(1,776$)	(14,706$)	(12,335$)	(4,725$)	(4,354$)